| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| €4.30 | 15.13× | 1.84× | 0.31× | 4.13× | -120.1% | 12.1% | 4.6% | 2.0% | 11.8% | 6.0% | 23.4% | 1.18× | 1.29× | 3.81× | 1.1× | 6.8% | 7 | 1.68 | 1 | C- | |
| €4.94 | 3.97× | 1.4× | 0.39× | 3.3× | -2087.3% | 15.3% | 14.1% | 9.7% | 35.0% | 16.6% | 8.8% | 0.8× | 1.05× | 22.45× | 1.27× | 6.5% | 7 | 1.73 | 3 | B | |
| €13.52 | 16.31× | 5.97× | 0.61× | 8.02× | -636.4% | 12.9% | 5.3% | 3.7% | 36.5% | 10.7% | 5.7% | 1.75× | -0.25× | 4.03× | 1.14× | 2.8% | 6 | 1.41 | 3 | B+ | |
| €3.07 | 6.68× | 1.99× | 0.68× | 2.28× | -51.2% | 15.3% | 14.8% | 10.2% | 29.6% | 9.4% | 23.0% | 0.12× | -1.74× | 63.64× | 38.37× | 3.7% | 7 | 3.54 | 5 | A+ | |
| Peer median | — | 6.68× | 1.99× | 0.61× | 3.3× | -636.4% | 15.3% | 14.1% | 9.7% | 35.0% | 10.7% | 8.8% | 0.8× | -0.25× | 22.45× | 1.27× | 3.7% | 7 | 1.73 | 3 | — |



